[SIME] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 7.14%
YoY- -30.98%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 47,969,304 45,642,791 35,367,426 31,178,072 33,767,757 31,204,707 21,855,831 13.98%
PBT 4,912,471 6,330,603 2,733,104 3,188,629 4,677,372 4,003,006 2,407,988 12.60%
Tax -1,046,243 -1,838,405 -1,453,057 -828,006 -1,303,973 -1,170,394 -509,543 12.72%
NP 3,866,228 4,492,198 1,280,047 2,360,623 3,373,399 2,832,612 1,898,445 12.57%
-
NP to SH 3,673,883 4,307,782 1,145,817 2,247,443 3,256,293 2,515,100 1,770,247 12.92%
-
Tax Rate 21.30% 29.04% 53.17% 25.97% 27.88% 29.24% 21.16% -
Total Cost 44,103,076 41,150,593 34,087,379 28,817,449 30,394,358 28,372,095 19,957,386 14.11%
-
Net Worth 25,901,637 24,829,146 21,986,522 21,679,795 20,030,416 19,670,877 7,425,285 23.12%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,922,983 1,923,406 660,470 1,340,104 2,945,571 299,860 616,001 20.87%
Div Payout % 52.34% 44.65% 57.64% 59.63% 90.46% 11.92% 34.80% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 25,901,637 24,829,146 21,986,522 21,679,795 20,030,416 19,670,877 7,425,285 23.12%
NOSH 6,009,660 6,011,899 6,007,246 6,005,483 6,015,140 5,997,218 2,475,095 15.91%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.06% 9.84% 3.62% 7.57% 9.99% 9.08% 8.69% -
ROE 14.18% 17.35% 5.21% 10.37% 16.26% 12.79% 23.84% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 798.20 759.21 588.75 519.16 561.38 520.32 883.03 -1.66%
EPS 61.13 71.65 19.07 37.42 54.13 41.94 71.52 -2.57%
DPS 32.00 32.00 11.00 22.30 49.00 5.00 25.00 4.19%
NAPS 4.31 4.13 3.66 3.61 3.33 3.28 3.00 6.21%
Adjusted Per Share Value based on latest NOSH - 6,005,483
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 701.55 667.53 517.25 455.98 493.85 456.37 319.64 13.98%
EPS 53.73 63.00 16.76 32.87 47.62 36.78 25.89 12.92%
DPS 28.12 28.13 9.66 19.60 43.08 4.39 9.01 20.86%
NAPS 3.7881 3.6313 3.2155 3.1707 2.9294 2.8769 1.0859 23.12%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 9.52 9.20 8.80 8.97 5.20 11.90 7.20 -
P/RPS 1.19 1.21 1.49 1.73 0.93 2.29 0.82 6.39%
P/EPS 15.57 12.84 46.14 23.97 9.61 28.38 10.07 7.52%
EY 6.42 7.79 2.17 4.17 10.41 3.52 9.93 -7.00%
DY 3.36 3.48 1.25 2.49 9.42 0.42 3.47 -0.53%
P/NAPS 2.21 2.23 2.40 2.48 1.56 3.63 2.40 -1.36%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 24/02/11 25/02/10 26/02/09 - 28/02/07 -
Price 9.17 9.69 9.02 8.45 5.75 0.00 7.80 -
P/RPS 1.15 1.28 1.53 1.63 1.02 0.00 0.88 4.55%
P/EPS 15.00 13.52 47.29 22.58 10.62 0.00 10.91 5.44%
EY 6.67 7.39 2.11 4.43 9.41 0.00 9.17 -5.16%
DY 3.49 3.30 1.22 2.64 8.52 0.00 3.21 1.40%
P/NAPS 2.13 2.35 2.46 2.34 1.73 0.00 2.60 -3.26%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment